| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ACCOUNTING | 44,830 | 44,830 |
| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|
| Name of Bond | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| CORPORATE BONDS | 14,971,262 | 14,971,262 |
| Name of Stock | End of Year Book Value | End of Year Fair Market Value |
|---|---|---|
| STOCKS | 14,767,483 | 14,767,483 |
| MUTUAL FUNDS | 62,809,730 | 62,809,730 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL | 35,797 | 35,797 |
| Item No. | 1 |
|---|---|
| Lender's Name | TERM LOAN NOTE - TD BANK |
| Lender's Title | |
| Relationship to Insider | |
| Original Amount of Loan | |
| Balance Due | 14,379,961 |
| Date of Note | |
| Maturity Date | |
| Repayment Terms | |
| Interest Rate | |
| Security Provided by Borrower | |
| Purpose of Loan | |
| Description of Lender Consideration | |
| Consideration FMV |
| Description | Beginning of Year - Book Value | End of Year - Book Value | End of Year - Fair Market Value |
|---|---|---|---|
| SUN HEALTH STOCK | 2,275 | 2,275 | 2,275 |
| DEPOSITS - REFUNDABLE | 1,190 | 4,954 | 4,954 |
| DUE FROM RELATED PARTY | 236,542 | 325,246 | 325,246 |
| Description | Amount |
|---|---|
| IN-KIND RENTAL EXPENSE | 181,320 |
| IN-KIND LAND LEASE | 84,600 |
| UNREALIZED LOSS ON INVESTMENTS | 17,713,592 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| REPAIRS AND MAINTENANCE | 288,542 | 288,542 | ||
| INSURANCE | 117,730 | 117,730 | ||
| LEASED EQUIPMENT | 13,071 | 13,071 | ||
| MINOR EQUIPMENT | 14,256 | 14,256 | ||
| OFFICE SUPPLIES | 14,887 | 14,887 | ||
| POSTAGE AND DELIVERY | 2,987 | 2,987 | ||
| CONTRACTED STAFF | 1,327,920 | 1,327,920 | ||
| DUES AND SUBSCRIPTIONS | 47,252 | 47,252 | ||
| PAYROLL SERVICE | 55,256 | 55,256 | ||
| UTILITIES | 74,746 | 74,746 | ||
| PROGRAM EXPENSE | 126,477 | 126,477 | ||
| MANAGEMENT FEES | 113,685 | 113,685 | ||
| BANK SERVICE CHARGES | 67,946 | 67,946 | ||
| STAFF TRAINING | 9,630 | 9,630 | ||
| MISCELLANEOUS | 45,036 | 45,036 | ||
| STAFF SUPPLEMENTAL | 1,024 | 1,024 | ||
| DONATIONS | 2,500 | 2,500 | ||
| MEMBER ASSESSMENT EXPENSES | 848,661 | 848,661 | ||
| ACC/CASH ADJ FOR CHAR EXPENSES | 167,581 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PROGRAM SERVICE REVENUE - CENTER | 1,676,276 | ||
| LEASE REVENUE | 19,229 |
| Description | Amount |
|---|---|
| IN-KIND RENTAL INCOME | 181,320 |
| IN-KIND LAND LEASE | 84,600 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| INVESTMENT | 775,216 | 775,216 | ||
| CONSULTANTS | 60,111 | 60,111 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL | 144,244 | 3,152 | 141,092 | |
| EXCISE TAXES | 45,000 | 0 | ||
| LICENSES | 56,577 | 56,577 | ||
| PROPERTY TAXES | 16 | 16 |
| Name | US / Foreign Address |
EIN | Description | Amount |
|---|---|---|---|---|
| WPHF PROJECT WELLNESS LLC |
220 s edinburgh dr WINTER PARK,FL327924160 |
81-3520949 | To develop foundation's new building (center for health and wellbeing) | 0 |
| CENTER FOR HEALTH AND WELLBEING COMM |
220 S EDINBURGH DR WINTER PARK,FL327924160 |
83-3479927 | COMMERICAL CONDO ASSOCIATION | 0 |
| Total | ||||